	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,256	£26,650	£27,050	£27,726	£28,419	£136,100
Total Expenses	£24,735	£24,824	£24,905	£25,015	£25,127	£124,606
Profit Before Tax	£1,521	£1,825	£2,144	£2,711	£3,292	£11,494
Profit After Tax	£1,232	£1,479	£1,737	£2,196	£2,667	£9,310
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£1,238	£13,979	£24,050	£31,888	£23,352	£94,506
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	15%	11%	46%